

| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 5 | 6 | 7 | 23 | 12 | 8 | 8 | 4 | 5 | 3 | 8 | |
Growth YoY Revenue Growth YoY% | 683.2 | 19.1 | 36.5 | -35.7 | 84.1 | 139.1 | 41.3 | 11.5 | -82.0 | -63.1 | -56.7 | -4.5 |
| 13 | 5 | 10 | 7 | 21 | 12 | 10 | 10 | 5 | 5 | 4 | 8 | |
| -1 | 0 | -4 | 0 | 2 | 1 | -2 | -2 | -1 | 0 | -1 | 0 | |
OPM OPM% | -4.4 | -6.5 | -68.0 | 2.8 | 9.8 | 4.9 | -27.0 | -27.0 | -20.6 | -2.2 | -29.0 | 1.7 |
| 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -1 | -1 | -4 | 1 | 2 | 1 | -2 | -2 | -1 | 0 | -1 | 0 |
| 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | -1 | -4 | 0 | 3 | 1 | -2 | -2 | -1 | 0 | -1 | 0 | |
Growth YoY PAT Growth YoY% | -323.1 | -338.2 | -600.0 | 200.0 | 362.7 | 217.3 | 51.3 | -567.4 | -124.2 | -75.8 | 63.2 | 112.9 |
NPM NPM% | -8.7 | -15.8 | -72.6 | 6.0 | 12.4 | 7.8 | -25.0 | -25.0 | -16.8 | 5.1 | -21.3 | 3.4 |
| -0.5 | -0.1 | -1.3 | 0.6 | 1.0 | 0.7 | -1.1 | -1.1 | -0.4 | 0.3 | -0.4 | 0.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 1 | 2 | 32 | 41 | 30 | 20 |
Growth Revenue Growth% | 1,938.9 | 54.6 | 1,417.3 | 28.1 | -27.8 | -33.6 | |
| 1 | 2 | 3 | 33 | 43 | 33 | 22 | |
| -1 | -1 | 0 | -1 | -2 | -3 | -2 | |
OPM OPM% | -1,112.2 | -36.7 | -17.7 | -2.7 | -3.9 | -9.9 | -9.3 |
| 1 | 2 | 1 | 2 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
PBT PBTCr | 0 | 1 | 0 | -1 | -2 | -2 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 1 | 0 | -2 | -2 | -2 | -1 |
Growth PAT Growth% | 698.0 | -101.0 | -12,099.9 | 6.8 | -11.9 | 48.5 | |
NPM NPM% | -350.5 | 102.8 | -0.7 | -5.5 | -4.0 | -6.2 | -4.8 |
| -1.8 | 1.9 | 0.7 | -0.2 | 0.2 | -0.9 | -0.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 2 | 6 | 7 | 6 | 7 | 5 | 5 |
| 0 | 1 | 6 | 8 | 5 | 1 | 4 | |
| 0 | 0 | 8 | 7 | 0 | 0 | 0 | |
| 20 | 26 | 42 | 41 | 30 | 25 | 27 | |
| 5 | 7 | 14 | 18 | 24 | 18 | 21 | |
| 15 | 20 | 28 | 23 | 6 | 7 | 6 | |
| 20 | 26 | 42 | 41 | 30 | 25 | 27 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| 0 | -4 | -2 | -12 | -5 | 4 | |
| -1 | 1 | -10 | 10 | 17 | 1 | |
| 0 | 3 | 12 | 3 | -14 | -3 | |
Net Cash Flow Net Cash FlowCr | -2 | 1 | 0 | 1 | -2 | 2 |
Free Cash Flow Free Cash FlowCr | 0 | -2 | -17 | -10 | 14 | 4 |
CFO To PAT CFO To PAT% | 74.7 | -251.5 | 13,125.2 | 682.1 | 292.0 | -227.2 |
CFO To EBITDA CFO To EBITDA% | 23.5 | 704.8 | 506.7 | 1,386.3 | 302.0 | -141.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 9 | 24 | 18 | 22 | 21 | 18 |
Price To Earnings Price To Earnings | 0.0 | 16.8 | 105.1 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 132.1 | 17.3 | 8.4 | 0.7 | 0.5 | 0.6 |
Price To Book Price To Book | 0.5 | 1.1 | 0.8 | 0.9 | 0.9 | 0.8 |
EV To EBITDA EV To EBITDA | -6.7 | -38.1 | -58.8 | -37.0 | -10.8 | -4.3 |
GPM GPM% | 94.3 | 19.0 | 42.3 | 12.2 | 4.2 | 2.9 |
OPM OPM% | -1,112.2 | -36.7 | -17.7 | -2.7 | -3.9 | -9.9 |
NPM NPM% | -350.5 | 102.8 | -0.7 | -5.5 | -4.0 | -6.2 |
ROCE ROCE% | -0.7 | 6.3 | 1.0 | -0.4 | -3.1 | -7.5 |
ROE ROE% | -1.2 | 6.2 | -0.1 | -7.6 | -7.0 | -8.4 |
ROA ROA% | -1.2 | 5.4 | 0.0 | -4.3 | -5.6 | -7.4 |